Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.95% first-year return on $61,299 initial cash invested.
-8.95%
Cash On Cash
4.9%
Cap Rate
0.77
DSCR
$1,915
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $2,372 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,915
Total Expenses
$2,372
Mortgage P&I
81%
$1,553
Property Taxes
11%
$213
Home Insurance
6%
$107
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0